MERCURY INDUSTRIES BHD
KLSE (MYR): MERCURY (8192)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.99
Today's Change
-0.04 (3.88%)
Day's Change
0.99 - 1.03
Trading Volume
64,300
Financial
Market Cap
64 Million
NOSH
64 Million
Latest Quarter
30-Jun-2024 [#0]
Announcement Date
29-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
24-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-947.36% | -1,377.09%
Revenue | NP to SH
-2,177.000 | -10,031.000
RPS | P/RPS
0.00 Cent | 0.00
EPS | P/E | EY
-15.60 Cent | -6.35 | -15.76%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.65 | 1.52
QoQ | YoY
-340.34% | -86.62%
NP Margin | ROE
0.00% | -24.00%
F.Y. | Ann. Date
30-Jun-2024 | 29-Aug-2024
Latest Audited Result
30-Jun-2024
Announcement Date
29-Oct-2024
Next Audited Result
30-Jun-2025
Est. Ann. Date
29-Oct-2025
Est. Ann. Due Date
27-Dec-2025
Revenue | NP to SH
4,078.000 | -11,023.000
RPS | P/RPS
6.34 Cent | 15.61
EPS | P/E | EY
-17.14 Cent | -5.77 | -17.32%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.65 | 1.52
YoY
null%
NP Margin | ROE
-270.30% | -26.37%
F.Y. | Ann. Date
30-Jun-2024 | 29-Aug-2024
Revenue | NP to SH
4,078.000 | -11,023.000
RPS | P/RPS
6.34 Cent | 15.61
EPS | P/E | EY
-17.14 Cent | -5.77 | -17.32%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-375.07% | -455.59%
NP Margin | ROE
-270.30% | -26.37%
F.Y. | Ann. Date
30-Jun-2024 | 29-Aug-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,078 | -2,177 | 4,078 | 0 | 6,523 | 6,342 | 10,471 | 85,424 | 104,861 | 74,002 | 70,836 | 66,411 | -27.97% | |
| PBT | -10,948 | -9,956 | -10,948 | 0 | -7,151 | -28,923 | -4,090 | 1,634 | 3,029 | 16,249 | 6,598 | 9,920 | - | |
| Tax | -75 | -75 | -75 | 0 | -71 | 5,436 | 7 | -964 | -1,206 | -418 | 2,072 | -3,205 | -35.69% | |
| NP | -11,023 | -10,031 | -11,023 | 0 | -7,222 | -23,487 | -4,083 | 670 | 1,823 | 15,831 | 8,670 | 6,715 | - | |
| - | ||||||||||||||
| NP to SH | -11,023 | -10,031 | -11,023 | 0 | -7,222 | -23,487 | -4,083 | -208 | 1,483 | 13,955 | 6,569 | 5,626 | - | |
| - | ||||||||||||||
| Tax Rate | - | - | - | - | - | - | - | 59.00% | 39.82% | 2.57% | -31.40% | 32.31% | - | |
| Total Cost | 15,101 | 7,854 | 15,101 | 0 | 13,745 | 29,829 | 14,554 | 84,754 | 103,038 | 58,171 | 62,166 | 59,696 | -14.92% | |
| - | ||||||||||||||
| Net Worth | 41,795 | 41,795 | 41,795 | 62,371 | 62,371 | 44,642 | 64,082 | 73,388 | 73,468 | 74,336 | 60,674 | 58,806 | -3.93% | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 41,795 | 41,795 | 41,795 | 62,371 | 62,371 | 44,642 | 64,082 | 73,388 | 73,468 | 74,336 | 60,674 | 58,806 | -3.93% | |
| NOSH | 64,300 | 64,300 | 64,300 | 64,300 | 64,300 | 44,200 | 40,182 | 40,182 | 40,182 | 40,182 | 40,182 | 40,182 | 5.68% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | -270.30% | 0.00% | -270.30% | 0.00% | -110.72% | -370.34% | -38.99% | 0.78% | 1.74% | 21.39% | 12.24% | 10.11% | - | |
| ROE | -26.37% | -24.00% | -26.37% | 0.00% | -11.58% | -52.61% | -6.37% | -0.28% | 2.02% | 18.77% | 10.83% | 9.57% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 6.34 | 0.00 | 6.34 | 0.00 | 10.14 | 14.35 | 26.06 | 212.59 | 260.97 | 184.17 | 176.29 | 165.28 | -31.84% | |
| EPS | -17.14 | -15.60 | -17.14 | 0.00 | -13.28 | -54.44 | -10.16 | -0.52 | 3.69 | 34.73 | 16.35 | 14.00 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.12 | 0.00 | - | |
| NAPS | 0.65 | 0.65 | 0.65 | 0.97 | 0.97 | 1.01 | 1.5948 | 1.8264 | 1.8284 | 1.85 | 1.51 | 1.4635 | -9.10% | |
| Adjusted Per Share Value based on latest NOSH - 64,300 | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 6.34 | 0.00 | 6.34 | 0.00 | 10.14 | 9.86 | 16.28 | 132.85 | 163.08 | 115.09 | 110.16 | 103.28 | -27.97% | |
| EPS | -17.14 | -15.60 | -17.14 | 0.00 | -13.28 | -36.53 | -6.35 | -0.32 | 2.31 | 21.70 | 10.22 | 8.75 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.07 | 0.00 | - | |
| NAPS | 0.65 | 0.65 | 0.65 | 0.97 | 0.97 | 0.6943 | 0.9966 | 1.1413 | 1.1426 | 1.1561 | 0.9436 | 0.9146 | -3.93% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 28/06/24 | 28/06/24 | 28/06/24 | 30/06/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | - | |
| Price | 0.94 | 0.94 | 0.94 | 1.09 | 0.965 | 0.97 | 0.77 | 0.76 | 0.90 | 1.96 | 1.27 | 1.21 | - | |
| P/RPS | 14.82 | 0.00 | 14.82 | 0.00 | 9.51 | 6.76 | 2.95 | 0.36 | 0.34 | 1.06 | 0.72 | 0.73 | 42.47% | |
| P/EPS | -5.48 | -6.03 | -5.48 | 0.00 | -8.59 | -1.83 | -7.58 | -146.82 | 24.39 | 5.64 | 7.77 | 8.64 | - | |
| EY | -18.24 | -16.60 | -18.24 | 0.00 | -11.64 | -54.78 | -13.20 | -0.68 | 4.10 | 17.72 | 12.87 | 11.57 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.09 | 0.00 | - | |
| P/NAPS | 1.45 | 1.45 | 1.45 | 1.12 | 0.99 | 0.96 | 0.48 | 0.42 | 0.49 | 1.06 | 0.84 | 0.83 | 6.78% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 29/08/24 | 29/08/24 | 29/08/24 | - | 03/03/23 | 24/02/22 | 24/02/21 | 26/02/20 | 26/02/19 | 27/02/18 | 27/02/17 | 25/02/16 | - | |
| Price | 0.985 | 0.985 | 0.985 | 0.00 | 0.99 | 0.92 | 0.00 | 0.715 | 0.88 | 1.83 | 1.40 | 1.45 | - | |
| P/RPS | 15.53 | 0.00 | 15.53 | 0.00 | 9.76 | 6.41 | 0.00 | 0.34 | 0.34 | 0.99 | 0.79 | 0.88 | 40.15% | |
| P/EPS | -5.75 | -6.31 | -5.75 | 0.00 | -8.81 | -1.73 | 0.00 | -138.13 | 23.84 | 5.27 | 8.56 | 10.36 | - | |
| EY | -17.40 | -15.84 | -17.40 | 0.00 | -11.35 | -57.76 | 0.00 | -0.72 | 4.19 | 18.98 | 11.68 | 9.66 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.09 | 0.00 | - | |
| P/NAPS | 1.52 | 1.52 | 1.52 | 0.00 | 1.02 | 0.91 | 0.00 | 0.39 | 0.48 | 0.99 | 0.93 | 0.99 | 5.17% | |
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Discussions
2 people like this. Showing 50 of 367 comments
Between FY10 to FY16, Mercury Industries has always been able to deliver a profit of between RM5mil to RM6mil annually backed by the current construction business (under Paramount Bounty) and the now disposed paint manufacturing business (under Silverlight Prospects). In general, both businesses would have contributed an almost similar amount of profit to the Group year on year.
In FY17, the company decided to focus more on its construction business and sold off Silverlight Prospects for a gain of disposal amounting to RM9mil. The decision to focus on construction was mainly due to the high prospects from big government projects. This backfire when the company fails to deliver any meaningful profit growth since the disposal and seems to be stuck in an industry that is now in a declining period (given the government decision to review, delay or cancel most of the big project under the previous administration).
For 9m18 the company had only managed to deliver a profit of RM1.8mil, which is less than half of 9m17 profit of RM3.8mil (excluding profit from discontinue business and gain on disposal). Assuming the company will end FY18 with RM2.5mil profit, at the current share price the company would be valued at 15.2x PE which is a bit high given that the average PE for construction companies are now below 10x.
If you are looking to diversify your portfolio outside of Mercury Industries (due to its weak earnings outlook and relatively high valuation), I would recommend you to look at MBMR.
MBMR is a direct proxy to Perodua via its 22.6% interest in the company. Valuation is cheap at only 6.9x PE (based on target FY18 profit of RM145mil. 9m profit is already RM106mil). PB is low at only 0.7x BV. 4Q18 results is expected to be higher than 3Q18 and last year's 4Q17.
FY19 growth will be driven by the still high demand of the new Myvi and the newly launched SUV Aruz and also the newly revamp Alza in 2H19. The recent announcement of closure and potential disposal of the loss-making alloy wheel manufacturing business alone is expected to boost the company’s profit by an additional RM20mil. I am projecting a profit to shareholder of RM170 mil for FY19 which at the current price values MBMR at only 5.9x PE.
Please go through the analyst reports (https://klse.i3investor.com/servlets/stk/pt/5983.jsp) and do your own analysis before making any decisions. There are 8 analysts in total covering the stock with most of them having a TP of above RM3 (all have a buy rating). The average TP for the 8 analysts is around RM3.50.
Good luck.
2019-02-05 09:02
Small capital....
Construction theme play....
Soon will be running like cheetah.....
2020-12-17 06:01
Yes!
Hooray
Up up up
Today touch 0.95 cents already!!!
Good news coming....
2020-12-17 16:30
dompeilee Bought Mercury. Recommended 2 clients last wk.
16/12/2020 2:44 PM
Go...goooo...GOOOOO! =D
2021-04-07 14:42
1.01 !!! Oh yeah oh yeah OH YEAHHH....luckily I bought some more in Feb @ 83c! =D
2021-04-07 15:46
Wednesday up. Thursday up. Friday up a bit.
For no reason. Share continue to go up until news comes out. Then plunge. This is called sell on news.
Careful. Don't get caught at the top like signature international. Reached 1.17 from 0.40. News comes out at 2:15 pm. 2:30 same day , within 3 minutes plunge 0.17.
2021-04-11 15:12
Signature warrant A drop from 0.165 when signature was 1.17 at its highest to now 0.01.
This means if you invested rm 10,000 in warrants you are left with rm 100 now.
2021-04-11 15:18
dompeilee Tomorrow...LIMIT up
24/06/2021 4:49 PM
Prediction fulfilled....one month late =)
2021-07-29 11:18
Kecoh di parlimen, MP jerit 'derhaka'
Diterbitkan 29 Jul 2021, 2:17 pm
Dikemaskini 2:18 pm
A+
A-
PARLIMEN | Dewan Rakyat menyaksikan gema suara ahli parlimen yang menjeritkan kata "derhaka" selepas kenyataan Istana Negara memaklumkan Yang di-Pertuan Agong Sultan Abdullah Sultan Ahmad Shah bertitah "amat dukacita" dengan pembatalan Ordinan Darurat.
2021-07-29 14:26
Mercury is an interesting stock. Despite consecutive losses, it still managed to maintain the RM1 level
2024-08-01 18:57
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
MQ Trading Signals
Time
Signal
Duration
Type
2024-11-19 09:45:00
EMA 5
5 Mins
SELL
2024-11-19 09:45:00
ADX
5 Mins
SELL
2024-11-19 09:40:00
ADX
10 Mins
SELL
2024-11-19 09:40:00
EMA 5
5 Mins
BUY
2024-11-19 09:35:00
ADX
5 Mins
BUY
Apps
Top Articles
1
3
BFM Podcast
4
BFM Podcast
6
BFM Podcast
7
BFM Podcast
8
BFM Podcast
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Angel of KLSE 大马股仙
seng aaahhhh!!!!
2018-03-27 18:28